Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $94,272 initial cash invested.
-10.74%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,260
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $4,104 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$4,104
Mortgage P&I
56%
$1,827
Property Taxes
18%
$583
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815